Hexagon Corporate Center

Name of Lessee Cover Desk

Date 22-Mar-2019
Start of Lease 1-May-2019
Terms 3
Escalation Year 2
Escalation Rate 7.00%
Area (sq.m.) 618.96  
Php/sq.m. 500.00 VAT Ex
CUSA 150.00 VAT Inc
Type of Space Office

Breakdown: Rental Rate +CUSA:

Monthly Rental Rate

Yea
Escalation Total Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
r
1 0.00% 2,909,166.00 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60 346,617.60
2 0.00% 2,909,166.00 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83 370,880.83
3 7.00% 3,330,704.15 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49 396,842.49

CUSA rate
Year Escalation Total Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
1 - 1,113,876.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00 92,823.00
2 - 1,113,888.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00 92,824.00
3 - 1,113,900.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00 92,825.00

Total Monthly Rate with CUSA

Yea
Escalation Total Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr May Jun
r
1   5,273,287.20 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60 439,440.60
2   5,564,457.98 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83 463,704.83
3   5,876,009.88 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49 489,667.49